TMO
Thermo Fisher Scientific Inc
Price:  
580.57 
USD
Volume:  
2,022,680.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TMO WACC - Weighted Average Cost of Capital

The WACC of Thermo Fisher Scientific Inc (TMO) is 7.5%.

The Cost of Equity of Thermo Fisher Scientific Inc (TMO) is 7.95%.
The Cost of Debt of Thermo Fisher Scientific Inc (TMO) is 5.00%.

Range Selected
Cost of equity 6.80% - 9.10% 7.95%
Tax rate 9.20% - 10.30% 9.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.5% - 8.5% 7.5%
WACC

TMO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.63 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 9.10%
Tax rate 9.20% 10.30%
Debt/Equity ratio 0.15 0.15
Cost of debt 5.00% 5.00%
After-tax WACC 6.5% 8.5%
Selected WACC 7.5%